序號,材料名稱,規(guī)格型號,單位,數(shù)量,成本(元),

,,,,,單價,金額

一,材料(按浙江10定額損耗）,,,,,

1,摻杜拉纖維,,kg,2187.5,10,21875

2,成品定型擋水板（含密封膠）,,m,733.16,80,58653

3,金湯防水粉(甲限),,kg,37874.17,10,378742

4,螺紋鋼,III級綜合,t,7660.48,2070,15857194

5,螺紋鋼,Ⅱ級綜合,t,7.03,2070,14552

6,圓鋼,綜合,t,196.72,2290,450489

7,冷拔鋼絲,,t,75.34,2340,176296

8,圓鋼,Φ5.5～9,kg,5.32,2290,12183

9,型鋼,,t,4.47,2285,10214

10,中厚鋼板,,t,19.83,2285,45312

11,聚乙烯薄膜,,m2,1392.02,1.6,2227

12,棉紗,,kg,155.29,,0

13,草袋,,m2,80545.7,1.6,128873

14,木螺釘,M4×65以下,10個,57.68,,0

15,六角帶帽螺栓,,kg,10119.45,,0

16,鍍鋅鎖緊螺母,DN25×1.5,個,99.02,,0

17,石料切割鋸片,,片,143.17,,0

18,木砂紙,,張,15523.59,,0

19,電焊條,,kg,4.93,,0

20,電焊條,E43系列,kg,66297.39,,0

21,焊劑,,kg,26889.7,,0

22,圓釘,,kg,58813.46,,0

23,水泥釘,,kg,25.38,,0

24,鋼絲網(wǎng),,m2,158503.86,5.5,871771

25,鍍鋅鐵絲,,kg,624.1,,0

26,鍍鋅鐵絲,22#,kg,21837.01,,0

27,直螺紋連接套筒,,只,10601.23,9,95411

28,沖擊鉆頭,Φ6～12,個,1.92,,0

29,鋼鋸條,,條,11.54,,0

30,水泥,32.5級,kg,4175.02,0.295,1232

31,水泥,42.5級,kg,3514799.71,0.345,1212606

32,白水泥,,kg,31544.49,,0

33,黃砂(凈砂),綜合,t,15629.46,65,1015915

34,黃砂(毛砂),綜合,t,12765.44,65,829754

35,石英砂,,kg,16399.37,,0

36,金剛砂,,kg,62505.53,2,125011

37,碎石,綜合,t,8952.39,65,581905

38,碎石,38～63,t,1.92,65,125

39,碎石,5～25mm,t,0.32,65,21

40,卵石,,t,1704.53,60,102272

41,陶粒,,m3,155.38,340,52829

42,石灰膏,,m3,1279.33,278,355654

43,石英粉,,kg,8194.16,,0

44,羧甲基纖維素,,kg,534.65,,0

45,蒸壓灰砂磚,240×115×53,千塊,845.45,380,321271

46,聚合物粘結(jié)砂漿,,kg,23897.34,2,47795

47,非泵送商品混凝土,C15,m3,2613.34,222.44,581311

48,非泵送商品混凝土,C20,m3,2602.76,247.34,643767

49,非泵送商品混凝土,C25,m3,5645.56,240.7,1358886

50,泵送商品混凝土,C25,m3,1923.76,257.3,494983

51,泵送商品混凝土,C30,m3,52821.29,269.75,14248543

52,泵送商品混凝土,C35,m3,725.17,283.03,205245

53,杉板枋材,,m3,0.02,,0

54,杉格椽,,m3,1.95,,0

55,木柴,,kg,11637.97,,0

56,瓷磚,150×220,m2,221.11,30,6633

57,瓷磚,500×500,m2,275.06,30,8252

58,地磚,300×300,m2,1758.62,30,52759

59,醇酸防銹漆,,kg,11.15,,0

60,紅丹防銹漆,,kg,10.85,,0

61,瀝青清漆,,kg,3.14,,0

62,酚醛清漆,,kg,267.32,,0

63,鉛油,,kg,6.67,,0

64,聚醋酸乙烯乳液,,kg,534.65,,0

65,環(huán)氧樹脂,,kg,4135.74,,0

66,清油,,kg,2.69,,0

67,滑石粉,,kg,1852.56,,0

68,大白粉,,kg,16961.75,,0

69,嵌縫料,,kg,3372.5,,0

70,石油瀝青,,kg,23309.73,1.5,34965

71,汽油,綜合,kg,36271.73,,0

72,溶劑油,,kg,1.36,,0

73,溶劑汽油,,kg,2.69,,0

74,乙二胺,,kg,2049.46,,0

75,丙酮,,kg,822.24,,0

76,隔離劑,,kg,42660.29,,0

77,氧氣,,m3,14.04,,0

78,乙炔氣,,m3,6.1,,0

79,107膠水,,kg,13221.44,,0

80,聚氯乙烯熱熔密封膠,,kg,28.2,,0

81,膠粘劑,干粉型,kg,163352.1,,0

82,玻璃纖維網(wǎng),,m2,18292.54,1,18293

83,玻璃纖維布,,m2,32682.68,1,32683

84,聚苯乙烯泡沫板,25,m2,4617.75,10,46178

85,不銹鋼管,D50,m,302.79,30.88,9350

86,塑料排水管,DN50,m,2862.2,4.5,12880

87,塑料脹管,Φ6～8,個,557.59,,0

88,電線管Φ20PVC,,m,916.86,,0

89,鍍鋅管接頭,1.5×25,個,165.03,,0

90,塑料排水三通,DN50,個,563.98,,0

91,塑料排水彎頭,DN50,個,281.99,,0

92,塑料排水外接,DN50,個,281.99,,0

93,管卡子(電線管用),25,個,275.59,,0

94,塑料護(hù)口(電線管用),25,個,99.02,,0

95,鋼支撐,,kg,167049.56,,0

96,草板紙,80#,張,117537.14,,0

97,尼龍帽,,個,118116.95,,0

98,紙筋,,kg,2486.06,,0

99,水,,m3,107035.33,,0

100,電,,kw·h,730053.86,,0

101,鋼模板,,kg,6523.44,,0

102,木模板,,m3,1074.03,,0

103,復(fù)合模板,,m2,56489.72,,0

104,零星卡具,,kg,171014.88,,0

,小計,,,,,40524906

,,,,,,,

二,材料調(diào)整,,,,,

,鋼筋,,元,17049818.7,-7%,-1193487

,,,,,,,

三,單列分析項目,,,,,

1,成品定型擋水板（含密封膠）,,m,733.16,80,58653

2,地下室外墻防水面層撒綠豆砂,,m2,1780.3,3,5341

3,刮膩子陽角條增加費,,m2,31155.3,1,31155

4,基礎(chǔ)土方回填,,m3,964.33,25,24108

5,基坑、基槽土方精開挖、運輸,,m3,2350,60,141000

7,加氣砼砌塊,,m3,21330.47,227,4842017

8,加氣砼砌筑輔材加損耗,,m3,21330.47,90,1919742

9,截水溝鑄鐵溝蓋板（含角鋼）,,kg,7042.47,6,42255

10,抗?jié)B砼S6（P6）增加費、抗裂纖維增加費、微膨脹劑,,m3,25319.64,10,253196

11,排水溝鑄鐵溝蓋板（含角鋼）,,kg,97972.9,6,587837

12,汽車坡道地面(3mm抗紫外線無振動環(huán)氧樹脂止滑坡道,,m2,445.08,120,53410

13,墻陰角做圓弧角，基層清理,,m,110.98,3,333

14,砂加氣碎料填充,,m3,116.46,120,13975

15,外墻使用三段式螺桿增加費,,根,18214.81,3.5,63752

16,止水螺桿增加費,,根,6263,0,0

17,石膏沙漿,,m2,22247.62,20,444952

,,,,,,,

四,人工及部分材料,,,,,

,鋼筋,,m2,116225,52,6043700

,鋼筋（冷拔鋼絲）,,T,75.34,3000,226020

,泥工,,m2,116225,73,8484425

,木工（包工）,,m2,116225,129,14993025

,木工（包料）,,m2,116225,45,5230125

,粉刷,,m2,116225,105,12203625

,架子人工,,m2,116225,18,2092050

,鋼管扣件租賃費,,m2,116225,37,4300325

,油漆（包工包料）,,m2,116225,13.5,1569038

,"防水（包工包料,主材甲供）",,m2,116225,9,1046025

,保溫施工費,,m2,1633,45,73485

,外墻涂料施工費（真石漆）,,m2,8098.5,26,210561

,外墻涂料施工費（仿面磚涂料）,,m2,15000,32,480000

,外墻涂料施工費（質(zhì)感涂料）,,m2,48320.2,25,1208005

,外墻涂料施工費（平涂涂料）,,m2,55343.3,15,830150

,,,,,,,

五,機械,,,,,

,塔吊,,m2,116225,20,2324500

,施工電梯,,m2,116225,10,1162250

,,,,,,,

六,安裝工程,,,,,

,總造價,,元,10600000,85.0%,9010000

,,,,,,,

七,其他,,,,,

,管理人員工資,1300,m2,116225,3.5%,5288238

,按萬科要求日常小工費用,1300,m2,116225,1.5%,2266388

,經(jīng)營費用（交際、零星報銷等）,1300,m2,116225,2.6%,3928405

,水電費,1300,m2,116225,